{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["modSpline","INCLINAÇÃO","FERIADOS"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"modSpline","index":0,"reason":"part_missing"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"INCLINAÇÃO","index":1,"n_rows":50,"n_cols":18,"rows_kept":50,"cut":false,"hidden":false,"merged":[[19,1,19,4],[38,13,38,16],[28,1,28,4],[27,7,27,9],[27,12,27,14],[36,1,36,4],[38,7,38,10]]}
[]
[null,10.8,"VAR CDI",{"$f":"B2+H4/100","v":10.8},"DU",{"$f":"NETWORKDAYS($D$4,D12,Feriado)-1","v":19},"VAR",{"$f":"(1+D2/100)^(F2/252)","v":1.0077624137103627}]
[]
[null,null,"Inicio ","2014-06-27",null,null,null,0]
[]
[null,{"$f":"NETWORKDAYS($D$4,C6,Feriado)-1","v":133},"2015-01-02",10.797141466631317,{"$f":"TRUNC(100000/((1+D6/100)^(B6/252)),6)","v":94732.460563000001},null,null,null,null,null,null,null,null,{"$f":"D6","v":10.797141466631317},{"$f":"D14","v":10.8}]
[null,{"$f":"NETWORKDAYS($D$4,C7,Feriado)-1","v":383},"2016-01-04",11.179126649401413,{"$f":"TRUNC(100000/((1+D7/100)^(B7/252)),6)","v":85123.986239000005},null,null,null,null,null,null,null,null,{"$f":"D7","v":11.179126649401413},{"$f":"D15","v":11.2}]
[null,{"$f":"NETWORKDAYS($D$4,C8,Feriado)-1","v":634},"2017-01-02",11.429863016791316,{"$f":"TRUNC(100000/((1+D8/100)^(B8/252)),6)","v":76164.036296999999},null,null,null,null,null,null,null,null,{"$f":"D8","v":11.429863016791316},{"$f":"D16","v":11.45}]
[null,{"$f":"NETWORKDAYS($D$4,C9,Feriado)-1","v":758},"2017-07-03",11.530635220165673,{"$f":"TRUNC(100000/((1+D9/100)^(B9/252)),6)","v":72018.045121000003},null,null,null,null,null,null,null,null,{"$f":"D9","v":11.530635220165673},{"$f":"D17","v":11.55}]
[null,{"$f":"NETWORKDAYS($D$4,C10,Feriado)-1","v":883},"2018-01-02",11.582293447236703,{"$f":"TRUNC(100000/((1+D10/100)^(B10/252)),6)","v":68112.628029},null,null,null,null,null,null,null,null,{"$f":"D10","v":11.582293447236703},{"$f":"D18","v":11.6}]
[]
[null,null,"Fim","2014-07-24"]
[]
[null,{"$f":"NETWORKDAYS($D$12,C14,Feriado)-1","v":114},"2015-01-02",{"$f":"J14+$K$14/100","v":10.8},{"$f":"TRUNC(100000/((1+D14/100)^(B14/252)),6)","v":95466.513200999994},null,{"$f":"E6*$H$2","v":95467.81311369063},{"$f":"((100000/G14)^(252/B14)-1)*100","v":10.79666505262702},null,10.8,0]
[null,{"$f":"NETWORKDAYS($D$12,C15,Feriado)-1","v":364},"2016-01-04",{"$f":"J15+$K$15/100","v":11.2},{"$f":"TRUNC(100000/((1+D15/100)^(B15/252)),6)","v":85783.585833999998},null,{"$f":"E7*$H$2","v":85784.75383686235},{"$f":"((100000/G15)^(252/B15)-1)*100","v":11.198951813770774},null,11.2,0]
["AJUSTE",{"$f":"NETWORKDAYS($D$12,C16,Feriado)-1","v":615},"2017-01-02",{"$f":"J16+$K$16/100","v":11.45},{"$f":"TRUNC(100000/((1+D16/100)^(B16/252)),6)","v":76754.209507000007},null,{"$f":"E8*$H$2","v":76755.253056588394},{"$f":"((100000/G16)^(252/B16)-1)*100","v":11.449379113698654},null,11.45,0]
[{"$f":"B18/B17","v":1.1691474966170501},{"$f":"NETWORKDAYS($D$12,C17,Feriado)-1","v":739},"2017-07-03",{"$f":"J17+$K$17/100","v":11.55},{"$f":"TRUNC(100000/((1+D17/100)^(B17/252)),6)","v":72576.093611000004},null,{"$f":"E9*$H$2","v":72577.078981840765},{"$f":"((100000/G17)^(252/B17)-1)*100","v":11.549483551027052},null,11.55,0]
[{"$f":"D31/D32","v":1.0573376362799745},{"$f":"NETWORKDAYS($D$12,C18,Feriado)-1","v":864},"2018-01-02",{"$f":"J18+$K$18/100","v":11.6},{"$f":"TRUNC(100000/((1+D18/100)^(B18/252)),6)","v":68640.415573000006},null,{"$f":"E10*$H$2","v":68641.346426661141},{"$f":"((100000/G18)^(252/B18)-1)*100","v":11.599558583698077},null,11.6,0]
[{"$f":"A17/A18","v":1.1057466002349596}]
[null,"C OU V"]
[null,"DT 2","DT 1","Ajuste","Dif"]
["C",{"$f":"E14","v":95466.513200999994},{"$f":"G14","v":95467.81311369063},{"$f":"IF(A22= \"C\",-B22+C22,B22-C22)","v":1.2999126906361198},{"$f":"D14-H14","v":3.3349473729806789E-3}]
["C",{"$f":"E15","v":85783.585833999998},{"$f":"G15","v":85784.75383686235},{"$f":"IF(A23= \"C\",-B23+C23,B23-C23)","v":1.1680028623522958},{"$f":"D15-H15","v":1.0481862292248678E-3}]
["C",{"$f":"E16","v":76754.209507000007},{"$f":"G16","v":76755.253056588394},{"$f":"IF(A24= \"C\",-B24+C24,B24-C24)","v":1.0435495883866679},{"$f":"D16-H16","v":6.2088630134482514E-4}]
["C",{"$f":"E17","v":72576.093611000004},{"$f":"G17","v":72577.078981840765},{"$f":"IF(A25= \"C\",-B25+C25,B25-C25)","v":0.98537084076087922},{"$f":"D17-H17","v":5.1644897294877978E-4}]
["C",{"$f":"E18","v":68640.415573000006},{"$f":"G18","v":68641.346426661141},{"$f":"IF(A26= \"C\",-B26+C26,B26-C26)","v":0.9308536611351883},{"$f":"D18-H18","v":4.4141630192306991E-4}]
[]
[null,null,null,null,null,null,null,"VENDER INCLINAÇÃO",null,null,null,null,"COMRAR INCLINAÇÃO"]
[null,"C+V",null,null,null,null,null,"C",null,"LONGO",null,null,"V",null,"LONGO"]
[null,null,"DT 2","DT 1","Ajuste"]
["CURTO","C",{"$f":"E17","v":72576.093611000004},{"$f":"G17","v":72577.078981840765},{"$f":"IF(B31= \"C\",-C31+D31,C31-D31)*A19","v":1.089570457142006}," X AJUSTE"]
["LONGO","V",{"$f":"E18","v":68640.415573000006},{"$f":"G18","v":68641.346426661141},{"$f":"IF(B32= \"C\",-C32+D32,C32-D32)","v":-0.9308536611351883}]
[null,null,null,null,{"$f":"E31+E32","v":0.15871679600681765},null,"CURTO",null,null,"V",null,"CURTO",null,null,"C"]
[null,null,{"$f":"D18-D17","v":4.9999999999998934E-2},{"$f":"H18-H17","v":5.0075032671024644E-2},null,null,null,null,"DIF",null,null,null,null,"DIF"]
[null,null,null,null,null,null,null,"DIF > 0 (-)",{"$f":"C34-D34","v":-7.5032671025709874E-5},"DIF < 0 (+)",null,null,"DIF > 0 (+)",{"$f":"C34-D34","v":-7.5032671025709874E-5},"DIF < 0 (-)"]
[]
[null,"C + 2V + C"]
[]
[null,null,"DT 2","DT 1",null,null,null,"VENDER CURVATURA",null,null,null,null,null,"COMPRAR CURVATURA"]
["X1","V",{"$f":"E15","v":85783.585833999998},{"$f":"G15","v":85784.75383686235},{"$f":"IF(B40= \"C\",-C40+D40,C40-D40)","v":-1.1680028623522958},null,null,"C",null,"X2","C",null,null,"V",null,"X2","V"]
["X2","C",{"$f":"E16","v":76754.209507000007},{"$f":"G16","v":76755.253056588394},{"$f":"IF(B41= \"C\",-C41+D41,C41-D41)/E50","v":0.96870579529822964},"DIV AJUSTE"]
["X3","V",{"$f":"E17","v":72576.093611000004},{"$f":"G17","v":72577.078981840765},{"$f":"IF(B42= \"C\",-C42+D42,C42-D42)","v":-0.98537084076087922},null,null,"X1"]
[null,null,null,null,{"$f":"E40+2*E41+E42","v":-0.21596211251671571},null,null,null,null,"2 * V",null,"X3",null,"X1",null,"2 * C",null,"X3"]
[]
[null,null,{"$f":"-D15+2*D16-D17","v":0.14999999999999858},{"$f":"-D7+2*D8-D9","v":0.14996416401554669},null,null,null,null,"DIF",null,null,null,null,null,"DIF"]
[null,null,null,null,null,null,null,"DIF > 0 (-)",{"$f":"C45-D45","v":3.5835984451892955E-5},"DIF < 0 (+)",null,null,null,"DIF > 0 (+)",{"$f":"C45-D45","v":3.5835984451892955E-5},"DIF < 0 (-)"]
[null,null,"PU","DU"]
[null,null,{"$f":"D40+D42","v":158361.83281870311},{"$f":"B7+B9","v":1141}]
[null,null,{"$f":"2*D41","v":153510.50611317679},{"$f":"2*B8","v":1268},"AJUSTE"]
[null,null,{"$f":"C48/C49","v":1.0316025712399752},{"$f":"D49/D48","v":1.1113058720420683},{"$f":"D50/C50","v":1.0772616344938832}]

{"sheet":"FERIADOS","index":2,"n_rows":62,"n_cols":12,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
["2009-01-01","2009-02-23","2009-02-24","2009-04-10","2009-04-21","2009-05-01","2009-06-11","2009-09-07","2009-10-12","2009-11-02","2009-11-15","2009-12-25"]
["2010-01-01","2010-02-15","2010-02-16","2010-04-02","2010-04-21","2010-05-01","2010-06-03","2010-09-07","2010-10-12","2010-11-02","2010-11-15","2010-12-25"]
["2011-01-01","2011-03-07","2011-03-08","2011-04-21","2011-04-22","2011-05-01","2011-06-23","2011-09-07","2011-10-12","2011-11-02","2011-11-15","2011-12-25"]
["2012-01-01","2012-02-20","2012-02-21","2012-04-06","2012-04-21","2012-05-01","2012-06-07","2012-09-07","2012-10-12","2012-11-02","2012-11-15","2012-12-25"]
["2013-01-01","2013-02-11","2013-02-12","2013-03-29","2013-04-21","2013-05-01","2013-05-30","2013-09-07","2013-10-12","2013-11-02","2013-11-15","2013-12-25"]
["2014-01-01","2014-03-03","2014-03-04","2014-04-18","2014-04-21","2014-05-01","2014-06-19","2014-09-07","2014-10-12","2014-11-02","2014-11-15","2014-12-25"]
["2015-01-01","2015-02-16","2015-02-17","2015-04-03","2015-04-21","2015-05-01","2015-06-04","2015-09-07","2015-10-12","2015-11-02","2015-11-15","2015-12-25"]
["2016-01-01","2016-02-08","2016-02-09","2016-03-25","2016-04-21","2016-05-01","2016-05-26","2016-09-07","2016-10-12","2016-11-02","2016-11-15","2016-12-25"]
["2017-01-01","2017-02-27","2017-02-28","2017-04-14","2017-04-21","2017-05-01","2017-06-15","2017-09-07","2017-10-12","2017-11-02","2017-11-15","2017-12-25"]
["2018-01-01","2018-02-12","2018-02-13","2018-03-30","2018-04-21","2018-05-01","2018-05-31","2018-09-07","2018-10-12","2018-11-02","2018-11-15","2018-12-25"]
["2019-01-01","2019-03-04","2019-03-05","2019-04-19","2019-04-21","2019-05-01","2019-06-20","2019-09-07","2019-10-12","2019-11-02","2019-11-15","2019-12-25"]
["2020-01-01","2020-02-24","2020-02-25","2020-04-10","2020-04-21","2020-05-01","2020-06-11","2020-09-07","2020-10-12","2020-11-02","2020-11-15","2020-12-25"]
["2021-01-01","2021-02-15","2021-02-16","2021-04-02","2021-04-21","2021-05-01","2021-06-03","2021-09-07","2021-10-12","2021-11-02","2021-11-15","2021-12-25"]
["2022-01-01","2022-02-28","2022-03-01","2022-04-15","2022-04-21","2022-05-01","2022-06-16","2022-09-07","2022-10-12","2022-11-02","2022-11-15","2022-12-25"]
["2023-01-01","2023-02-20","2023-02-21","2023-04-07","2023-04-21","2023-05-01","2023-06-08","2023-09-07","2023-10-12","2023-11-02","2023-11-15","2023-12-25"]
["2024-01-01","2024-02-12","2024-02-13","2024-03-29","2024-04-21","2024-05-01","2024-05-30","2024-09-07","2024-10-12","2024-11-02","2024-11-15","2024-12-25"]
["2025-01-01","2025-03-03","2025-03-04","2025-04-18","2025-04-21","2025-05-01","2025-06-19","2025-09-07","2025-10-12","2025-11-02","2025-11-15","2025-12-25"]
["2026-01-01","2026-02-16","2026-02-17","2026-04-03","2026-04-21","2026-05-01","2026-06-04","2026-09-07","2026-10-12","2026-11-02","2026-11-15","2026-12-25"]
["2027-01-01","2027-02-08","2027-02-09","2027-03-26","2027-04-21","2027-05-01","2027-05-27","2027-09-07","2027-10-12","2027-11-02","2027-11-15","2027-12-25"]
["2028-01-01","2028-02-28","2028-02-29","2028-04-14","2028-04-21","2028-05-01","2028-06-15","2028-09-07","2028-10-12","2028-11-02","2028-11-15","2028-12-25"]
["2029-01-01","2029-02-12","2029-02-13","2029-03-30","2029-04-21","2029-05-01","2029-05-31","2029-09-07","2029-10-12","2029-11-02","2029-11-15","2029-12-25"]
["2030-01-01","2030-03-04","2030-03-05","2030-04-19","2030-04-21","2030-05-01","2030-06-20","2030-09-07","2030-10-12","2030-11-02","2030-11-15","2030-12-25"]
["2031-01-01","2031-02-24","2031-02-25","2031-04-11","2031-04-21","2031-05-01","2031-06-12","2031-09-07","2031-10-12","2031-11-02","2031-11-15","2031-12-25"]
["2032-01-01","2032-02-09","2032-02-10","2032-03-26","2032-04-21","2032-05-01","2032-05-27","2032-09-07","2032-10-12","2032-11-02","2032-11-15","2032-12-25"]
["2033-01-01","2033-02-28","2033-03-01","2033-04-15","2033-04-21","2033-05-01","2033-06-16","2033-09-07","2033-10-12","2033-11-02","2033-11-15","2033-12-25"]
["2034-01-01","2034-02-20","2034-02-21","2034-04-07","2034-04-21","2034-05-01","2034-06-08","2034-09-07","2034-10-12","2034-11-02","2034-11-15","2034-12-25"]
["2035-01-01","2035-02-05","2035-02-06","2035-03-23","2035-04-21","2035-05-01","2035-05-24","2035-09-07","2035-10-12","2035-11-02","2035-11-15","2035-12-25"]
["2036-01-01","2036-02-25","2036-02-26","2036-04-11","2036-04-21","2036-05-01","2036-06-12","2036-09-07","2036-10-12","2036-11-02","2036-11-15","2036-12-25"]
["2037-01-01","2037-02-16","2037-02-17","2037-04-03","2037-04-21","2037-05-01","2037-06-04","2037-09-07","2037-10-12","2037-11-02","2037-11-15","2037-12-25"]
["2038-01-01","2038-03-08","2038-03-09","2038-04-21","2038-04-23","2038-05-01","2038-06-24","2038-09-07","2038-10-12","2038-11-02","2038-11-15","2038-12-25"]
["2039-01-01","2039-02-21","2039-02-22","2039-04-08","2039-04-21","2039-05-01","2039-06-09","2039-09-07","2039-10-12","2039-11-02","2039-11-15","2039-12-25"]
["2040-01-01","2040-02-13","2040-02-14","2040-03-30","2040-04-21","2040-05-01","2040-05-31","2040-09-07","2040-10-12","2040-11-02","2040-11-15","2040-12-25"]
["2041-01-01","2041-03-04","2041-03-05","2041-04-19","2041-04-21","2041-05-01","2041-06-20","2041-09-07","2041-10-12","2041-11-02","2041-11-15","2041-12-25"]
["2042-01-01","2042-02-17","2042-02-18","2042-04-04","2042-04-21","2042-05-01","2042-06-05","2042-09-07","2042-10-12","2042-11-02","2042-11-15","2042-12-25"]
["2043-01-01","2043-02-09","2043-02-10","2043-03-27","2043-04-21","2043-05-01","2043-05-28","2043-09-07","2043-10-12","2043-11-02","2043-11-15","2043-12-25"]
["2044-01-01","2044-02-29","2044-03-01","2044-04-15","2044-04-21","2044-05-01","2044-06-16","2044-09-07","2044-10-12","2044-11-02","2044-11-15","2044-12-25"]
["2045-01-01","2045-02-20","2045-02-21","2045-04-07","2045-04-21","2045-05-01","2045-06-08","2045-09-07","2045-10-12","2045-11-02","2045-11-15","2045-12-25"]
["2046-01-01","2046-02-05","2046-02-06","2046-03-23","2046-04-21","2046-05-01","2046-05-24","2046-09-07","2046-10-12","2046-11-02","2046-11-15","2046-12-25"]
["2047-01-01","2047-02-25","2047-02-26","2047-04-12","2047-04-21","2047-05-01","2047-06-13","2047-09-07","2047-10-12","2047-11-02","2047-11-15","2047-12-25"]
["2048-01-01","2048-02-17","2048-02-18","2048-04-03","2048-04-21","2048-05-01","2048-06-04","2048-09-07","2048-10-12","2048-11-02","2048-11-15","2048-12-25"]
["2049-01-01","2049-03-01","2049-03-02","2049-04-16","2049-04-21","2049-05-01","2049-06-17","2049-09-07","2049-10-12","2049-11-02","2049-11-15","2049-12-25"]
["2050-01-01","2050-02-21","2050-02-22","2050-04-08","2050-04-21","2050-05-01","2050-06-09","2050-09-07","2050-10-12","2050-11-02","2050-11-15","2050-12-25"]
["2051-01-01","2051-02-13","2051-02-14","2051-03-31","2051-04-21","2051-05-01","2051-06-01","2051-09-07","2051-10-12","2051-11-02","2051-11-15","2051-12-25"]
["2052-01-01","2052-03-04","2052-03-05","2052-04-19","2052-04-21","2052-05-01","2052-06-20","2052-09-07","2052-10-12","2052-11-02","2052-11-15","2052-12-25"]
["2053-01-01","2053-02-17","2053-02-18","2053-04-04","2053-04-21","2053-05-01","2053-06-05","2053-09-07","2053-10-12","2053-11-02","2053-11-15","2053-12-25"]
["2054-01-01","2054-02-09","2054-02-10","2054-03-27","2054-04-21","2054-05-01","2054-05-28","2054-09-07","2054-10-12","2054-11-02","2054-11-15","2054-12-25"]
["2055-01-01","2055-03-01","2055-03-02","2055-04-16","2055-04-21","2055-05-01","2055-06-17","2055-09-07","2055-10-12","2055-11-02","2055-11-15","2055-12-25"]
["2056-01-01","2056-02-14","2056-02-15","2056-03-31","2056-04-21","2056-05-01","2056-06-01","2056-09-07","2056-10-12","2056-11-02","2056-11-15","2056-12-25"]
["2057-01-01","2057-03-05","2057-03-06","2057-04-20","2057-04-21","2057-05-01","2057-06-21","2057-09-07","2057-10-12","2057-11-02","2057-11-15","2057-12-25"]
["2058-01-01","2058-02-25","2058-02-26","2058-04-12","2058-04-21","2058-05-01","2058-06-13","2058-09-07","2058-10-12","2058-11-02","2058-11-15","2058-12-25"]
["2059-01-01","2059-02-10","2059-02-11","2059-03-28","2059-04-21","2059-05-01","2059-05-29","2059-09-07","2059-10-12","2059-11-02","2059-11-15","2059-12-25"]
["2060-01-01","2060-03-01","2060-03-02","2060-04-16","2060-04-21","2060-05-01","2060-06-17","2060-09-07","2060-10-12","2060-11-02","2060-11-15","2060-12-25"]
["2061-01-01","2061-02-21","2061-02-22","2061-04-08","2061-04-21","2061-05-01","2061-06-09","2061-09-07","2061-10-12","2061-11-02","2061-11-15","2061-12-25"]
["2062-01-01","2062-02-06","2062-02-07","2062-03-24","2062-04-21","2062-05-01","2062-05-25","2062-09-07","2062-10-12","2062-11-02","2062-11-15","2062-12-25"]
["2063-01-01","2063-02-26","2063-02-27","2063-04-13","2063-04-21","2063-05-01","2063-06-14","2063-09-07","2063-10-12","2063-11-02","2063-11-15","2063-12-25"]
["2064-01-01","2064-02-18","2064-02-19","2064-04-04","2064-04-21","2064-05-01","2064-06-05","2064-09-07","2064-10-12","2064-11-02","2064-11-15","2064-12-25"]
["2065-01-01","2065-02-09","2065-02-10","2065-03-27","2065-04-21","2065-05-01","2065-05-28","2065-09-07","2065-10-12","2065-11-02","2065-11-15","2065-12-25"]
["2066-01-01","2066-02-22","2066-02-23","2066-04-09","2066-04-21","2066-05-01","2066-06-10","2066-09-07","2066-10-12","2066-11-02","2066-11-15","2066-12-25"]
["2067-01-01","2067-02-14","2067-02-15","2067-04-01","2067-04-21","2067-05-01","2067-06-02","2067-09-07","2067-10-12","2067-11-02","2067-11-15","2067-12-25"]
["2068-01-01","2068-03-05","2068-03-06","2068-04-20","2068-04-21","2068-05-01","2068-06-21","2068-09-07","2068-10-12","2068-11-02","2068-11-15","2068-12-25"]
["2069-01-01","2069-02-25","2069-02-26","2069-04-12","2069-04-21","2069-05-01","2069-06-13","2069-09-07","2069-10-12","2069-11-02","2069-11-15","2069-12-25"]
["2070-01-01","2070-02-10","2070-02-11","2070-03-28","2070-04-21","2070-05-01","2070-05-29","2070-09-07","2070-10-12","2070-11-02","2070-11-15","2070-12-25"]